6605 帝寶


股價漲跌幅
20222021202020192018
帝寶7.0%-10.0%-27.0%-13.0%-27.0%
0050-14.69%3.82%50.48%14.17%-5.71%


現價可能漲跌幅 1合理價(本益比法)一年後目標價報酬率可能漲跌幅 2合理價(ROE法)
66.4 4.47% 69.37 79.77 20.14% N/A N/A

  • 合理價(本益比法): 從 "一年後目標價" 回推得到
  • 可能漲跌幅 1: "合理價(本益比法)" 和 "現價" 的差距
  • 報酬率: 一年後可能的報酬率
  • 可能漲跌幅 2: "合理價(ROE法)" 和 "現價" 的差距
  • 本益比法估值不適用於景氣循環股
  • 推估價格僅供參考, Please Do Your Own Research

營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近10年
2021202020192018201720162015201420132012
營業毛利率27.4324.2225.4225.4326.1927.4629.1528.6528.6627.25
營業利益率10.707.207.828.9711.0011.6112.9613.0911.7312.04
折舊負擔比率16.6719.3217.9715.9614.9414.5814.2113.8214.9914.39
稅前淨利率8.905.434.787.788.4610.3812.9214.2012.2910.10
股東權益報酬率7.984.074.627.268.0410.0914.2716.8115.0513.65
資產報酬率4.202.522.913.954.255.046.707.616.916.29
本業收入比120.19132.69163.62115.23130.18111.90100.3192.1595.41119.22
業外獲益比-20.19-32.69-63.62-15.23-30.10-11.90-0.317.854.59-19.22
無形資產佔淨值比0.160.250.230.270.130.000.000.000.000.00

營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率26.2728.2628.7227.6925.1126.8923.1917.3927.3122.8926.0024.8527.9025.9226.1423.8325.7823.2026.9025.90
營業利益率8.5410.6511.449.6711.039.246.941.439.436.077.746.0811.187.9610.427.0010.428.4311.959.34
稅前淨利率13.3810.149.367.108.978.867.60-4.546.740.692.513.9411.648.296.097.049.627.1912.4610.78
本業收入比63.94105.06122.31136.30123.10104.3591.41-31.15139.62875.00306.32154.4896.2395.91170.9099.28108.50117.1196.0086.63
業外獲益比36.06-5.06-22.31-36.30-23.10-4.358.59131.15-40.00-775.00-206.32-54.483.983.80-70.900.72-8.50-17.114.0013.37

現金流量-近10年 (1.避開自由現金流量近3年都小於0的公司 2.營運現金流量要大於稅後淨利,除非受到應收帳款和存貨影響 3.營運現金流量不應該都是流出)
2021202020192018201720162015201420132012
營運現金流量(百萬)3587392534493835292127752888358826902890
自由現金流量(百萬)183819951111-721-870-1506-277152-1051377
稅後淨利(百萬)1136590644938100211921566167013371085


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)81798075010607971140129934611401240628688892116210808817127044741040
自由現金流量(百萬)190637290642270784940-2429564617978208-2-1569-572216-503-127
稅後淨利(百萬)468324298229285220237-812155888118380234207191307219416286

成長能力-近10年 (營業利益和稅後淨利成長率要大於營收成長率)
2021202020192018201720162015201420132012
營收(百萬)16131142601559016203161131578715069147121363912624
營業利益(百萬)1726102712191453177318331953192616001520
稅後淨利(百萬)1136590644938100211921566167013371085
EPS(完全稀釋)6.763.533.865.626.007.139.3610.008.010.00
營收成長率(%)13.12-8.53-3.780.562.064.762.437.878.04N/A
營業利益成長率(%)68.06-15.75-16.10-18.05-3.27-6.141.4020.385.26N/A
稅後淨利成長率(%)92.54-8.39-31.34-6.39-15.94-23.88-6.2324.9123.23N/A
EPS成長率(%)91.50-8.55-31.32-6.33-15.85-23.82-6.4024.84N/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)40224091397539594107389738262686385140413758368841034125400239174160422240123886
營業利益(百萬)34443645538345336026638363245291224459328417274434356480363
稅後淨利(百萬)468324298229285220237-812155888118380234207191307219416286
EPS(完全稀釋)2.821.951.801.381.721.331.43-0.491.300.350.530.712.291.411.251.151.851.322.511.72
去年同期營收成長率(%)-2.074.983.8947.396.65-3.561.81-27.17-6.14-2.04-6.10-5.85-1.37-2.30-0.250.80----
兩季平均(YOY)營收成長率(%)1.464.4425.6427.021.55-0.88-12.68-16.66-4.09-4.07-5.97-3.61-1.83-1.270.28-----
去年同期EPS成長率(%)63.9546.6225.87381.6332.31280.00169.81-169.01-43.23-75.18-57.60-38.2623.786.82-50.20-33.14----
兩季平均(YOY)EPS成長率(%)55.2836.24203.75206.97156.16224.910.40-106.12-59.20-66.39-47.93-7.2415.30-21.69-41.67-----
較上季營收成長率(%)-1.692.920.40-3.605.391.8642.44-30.25-4.707.531.90-10.11-0.533.072.17-5.84-1.475.233.24-
較上季EPS成長率(%)44.628.3330.43-19.7729.32-6.99391.84-137.69271.43-33.96-25.35-69.0062.4112.808.70-37.8440.15-47.4145.93-

每月營收變化
年/月月增率(%)去年同期年增率(%)累計營收年增率(%)年/月月增率(%)去年同期年增率(%)累計營收年增率(%)
2022/4-11.65-3.54-1.562019/126.097.83-3.58
2022/331.89-4.28-0.892019/112.860.31-4.6
2022/1~2-21.761.171.162019/102.55-10.97-5.09
2021/12-11.4510.4113.552019/9-0.71-3.18-4.37
2021/1122.5620.5913.842019/86.44-7.21-4.52
2021/10-7.65-9.0913.112019/7-1.58-7.48-4.12
2021/9-2.675.8316.052019/6-3.14-0.27-3.58
2021/811.2216.9317.492019/56.41-6.92-4.17
2021/7-4.78-7.6317.572019/4-18.7-8.88-3.49
2021/61.721.7822.762019/328.640.4-1.81
2021/5-5.3257.022.962019/1~2-24.97-2.99-2.99
2021/4-12.3271.8116.962018/12-1.3-11.650.28
2021/338.3120.245.732018/11-8.71-8.671.5
2021/1~2-20.64-1.54-1.532018/1011.5215.62.63
2020/12-3.29-14.14-9.062018/9-4.84-4.081.25
2020/11-7.6-5.81-8.552018/86.13-1.981.94
2020/107.514.86-8.832018/76.083.952.54
2020/97.530.02-10.382018/6-9.6-7.342.32
2020/8-12.13-7.65-11.672018/54.186.054.27
2020/725.5311.87-12.252018/4-10.421.323.84
2020/631.12-12.29-15.982018/317.17-5.354.65
2020/53.59-35.21-16.672018/1~2-16.6110.9110.91
2020/4-38.64-33.45-12.252017/122.0211.32.16
2020/36.98-11.83-6.122017/1115.555.551.31
2020/1~2-11.88-2.98-2.982017/10-7.46-4.460.86

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
538.0368.046.195
2021Q4(百萬)2020Q4(百萬)YoY(%)
415.0345.020.289
2021Q3(百萬)2020Q3(百萬)YoY(%)
372.0291.027.835

EPS較上季
2022Q1(元)2021Q4(元)比率
2.821.950.4461

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率5.975.175.064.944.995.145.105.084.985.10
存貨周轉率2.402.262.372.542.742.812.843.113.203.32

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.391.471.431.371.491.551.530.971.301.331.191.141.271.291.221.161.231.301.331.29
存貨周轉率0.570.580.580.630.670.620.620.460.580.610.520.540.600.630.610.630.670.710.670.69

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.530.550.590.590.580.560.570.570.580.56
金融負債(百萬)10743112671392514066132131149110557955485916568
營收淨額(百萬)16131142601559016203161131578715069147121363912624
利息保障倍數7.923.572.834.435.878.7012.0916.0616.0513.02
長期銀行借款占稅後淨利比6.8810.3014.5810.026.726.214.643.003.283.05

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)16131142601559016203161131578715069147121363912624
推銷費用(百萬)1062825913905859903908899814682
管理費用(百萬)8519501045918773766701629610534
研發費(百萬)786735787845815833831761751703
推銷費用率(%)6.585.795.865.595.335.726.036.115.975.40
管理費用率(%)5.286.666.705.674.804.854.654.284.474.23
研發費用率(%)4.875.155.055.225.065.285.515.175.515.57

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)40224091397539594107389738262686385140413758368841034125400239174160422240123886
推銷費用(百萬)270280267274241220202170232242203223245232212222239214195215
管理費用(百萬)258240234236141273230175271253291263238275222214207203201213
研發費(百萬)184201186203196194189166186185192206203234196223192207204215
推銷費用率(%)6.716.846.726.925.875.655.286.336.025.995.406.055.975.625.305.675.755.074.865.53
管理費用率(%)6.415.875.895.963.437.016.016.527.046.267.747.135.806.675.555.464.984.815.015.48
研發費用率(%)4.574.914.685.134.774.984.946.184.834.585.115.594.955.674.905.694.624.905.085.53

財務健檢燈號
公司上市滿三年資本額10億以上股本形成中現金增資比率低於50%負債比率低於50%董監持股設質低於10%現金(含約當現金)占股本超過50%過去4季累積正營運現金流量過去4季ROE超過25%過去6個月的營收維持正的年成長率過去4季的EPS年增率是正數
6605-帝寶OOOXOOOXXO
18年16.58億36.8%54.21%0.0%250.42%3607百萬12.4%

融資使用率
日期股價融資使用率
2022-05-23 -66.45.02%
2022-05-2063.93.69%
2022-05-1960.72.46%
2022-05-1861.32.73%
2022-05-1761.62.73%
2022-05-1660.12.57%
2022-05-1358.82.59%
2022-05-1258.82.57%
2022-05-1157.32.41%
2022-05-1057.82.38%
2022-05-0957.62.38%
2022-05-0658.72.38%
2022-05-0559.22.38%
2022-05-0459.02.36%
2022-05-0358.32.36%
2022-04-2957.62.36%
2022-04-2857.42.36%
2022-04-2757.72.36%
2022-04-2658.12.38%
2022-04-2557.82.39%
2022-04-2259.12.44%
2022-04-2159.22.45%
2022-04-2059.52.45%
2022-04-1959.02.45%
2022-04-1858.42.47%
2022-04-1558.42.52%
2022-04-1459.02.59%
2022-04-1358.72.62%
2022-04-1258.72.64%
2022-04-1158.72.64%
2022-04-0859.22.65%
2022-04-0759.62.67%
2022-04-0660.02.81%
2022-04-0159.82.84%
2022-03-3159.82.84%
2022-03-3059.72.84%
2022-03-2959.22.86%
2022-03-2859.22.89%
2022-03-2557.32.76%
2022-03-2457.22.77%
2022-03-2357.22.76%
2022-03-2256.92.77%
2022-03-2156.82.78%
2022-03-1856.72.81%
2022-03-1756.62.81%
2022-03-1655.62.75%
2022-03-1555.62.75%
2022-03-1456.52.75%
2022-03-1156.62.74%
2022-03-1057.12.76%
2022-03-0956.32.71%
2022-03-0855.62.69%
2022-03-0756.92.75%
2022-03-0458.32.74%
2022-03-0358.92.73%
2022-03-0258.62.73%
2022-03-0158.92.73%
2022-02-2558.62.74%
2022-02-2458.72.70%
2022-02-2359.92.74%
2022-02-2259.52.74%
2022-02-2160.22.70%
2022-02-1860.22.69%
2022-02-1760.32.70%
2022-02-1660.52.73%
2022-02-1559.82.70%
2022-02-1459.92.69%
2022-02-1160.02.70%
2022-02-1060.32.68%
2022-02-0960.32.66%
2022-02-0860.32.65%
2022-02-0759.42.62%
2022-01-2658.82.63%
2022-01-2559.02.63%
2022-01-2459.62.62%
2022-01-2160.02.64%
2022-01-2060.62.66%
2022-01-1960.62.67%
2022-01-1860.72.65%
2022-01-1760.72.63%
2022-01-1460.62.63%
2022-01-1361.42.67%
2022-01-1261.02.72%
2022-01-1160.62.75%
2022-01-1062.42.72%
2022-01-0761.92.74%
2022-01-0663.12.94%
2022-01-0563.02.80%
2022-01-0462.42.71%
2022-01-0361.92.68%
2021-12-3062.82.74%
2021-12-2963.52.83%
2021-12-2862.42.68%
2021-12-2762.72.74%
2021-12-2462.12.66%
2021-12-2361.12.65%
2021-12-2260.62.65%
2021-12-2160.62.67%
2021-12-2060.22.71%
2021-12-1760.82.82%
2021-12-1661.32.84%
2021-12-1560.82.74%
2021-12-1460.82.65%
2021-12-1362.32.68%
2021-12-1060.22.61%
2021-12-0960.92.57%
2021-12-0860.42.56%
2021-12-0760.82.56%
2021-12-0661.22.61%
2021-12-0359.12.58%
2021-12-0258.52.55%
2021-12-0158.92.57%
2021-11-3057.72.52%
2021-11-2957.52.55%
2021-11-2657.62.48%
2021-11-2558.12.36%
2021-11-2458.22.36%
2021-11-2358.42.33%
2021-11-2258.72.36%
2021-11-1959.32.41%
2021-11-1858.92.33%
2021-11-1758.62.32%
2021-11-1658.12.22%
2021-11-1557.92.16%
2021-11-1257.42.14%
2021-11-1158.52.11%
2021-11-1059.12.10%
2021-11-0957.01.93%
2021-11-0856.71.98%
2021-11-0556.81.99%
2021-11-0456.82.03%
2021-11-0356.82.03%
2021-11-0256.42.02%
2021-11-0156.52.03%
2021-10-2956.32.03%
2021-10-2856.62.01%
2021-10-2756.52.00%
2021-10-2656.81.99%
2021-10-2556.72.00%
2021-10-2256.52.00%
2021-10-2156.42.00%
2021-10-2056.72.00%
2021-10-1956.42.02%
2021-10-1856.02.02%
2021-10-1555.82.01%
2021-10-1455.62.01%
2021-10-1355.42.01%
2021-10-1255.52.01%
2021-10-0855.92.03%
2021-10-0755.72.03%
2021-10-0654.72.03%
2021-10-0554.92.04%
2021-10-0455.02.05%
2021-10-0155.22.11%
2021-09-3055.82.09%
2021-09-2955.62.09%
2021-09-2856.52.08%
2021-09-2756.42.08%
2021-09-2456.02.10%
2021-09-2355.62.09%
2021-09-2255.42.09%
2021-09-1756.62.04%
2021-09-1656.12.04%
2021-09-1556.62.04%
2021-09-1456.92.04%
2021-09-1356.92.01%
2021-09-1056.31.91%
2021-09-0955.71.89%
2021-09-0855.61.89%
2021-09-0756.11.88%
2021-09-0656.81.99%
2021-09-0357.71.99%
2021-09-0257.01.99%
2021-09-0157.51.98%
2021-08-3157.41.96%
2021-08-3056.81.97%
2021-08-2755.71.98%
2021-08-2655.51.99%
2021-08-2555.51.99%
2021-08-2455.22.00%
2021-08-2356.52.02%
2021-08-2055.62.00%
2021-08-1955.72.00%
2021-08-1857.61.97%
2021-08-1756.41.96%
2021-08-1656.71.95%
2021-08-1358.21.96%
2021-08-1258.52.01%
2021-08-1159.02.01%
2021-08-1060.52.41%
2021-08-0959.62.36%
2021-08-0660.32.36%
2021-08-0560.42.36%
2021-08-0460.72.39%
2021-08-0360.82.38%
2021-08-0260.72.40%
2021-07-3061.12.41%
2021-07-2961.72.43%
2021-07-2861.92.42%
2021-07-2761.82.48%
2021-07-2662.92.41%
2021-07-2362.92.34%
2021-07-2261.22.36%
2021-07-2160.22.37%
2021-07-2060.22.39%
2021-07-1961.52.42%
2021-07-1661.42.44%
2021-07-1560.72.45%
2021-07-1460.02.40%
2021-07-1360.92.40%
2021-07-1260.72.51%
2021-07-0960.22.54%
2021-07-0860.62.55%
2021-07-0761.12.66%
2021-07-0661.12.61%
2021-07-0562.22.57%
2021-07-0259.72.38%
2021-07-0159.32.46%
2021-06-3058.72.47%
2021-06-2958.42.50%
2021-06-2860.02.51%
2021-06-2559.22.55%
2021-06-2459.82.51%
2021-06-2358.82.48%
2021-06-2256.62.38%
2021-06-2156.32.38%
2021-06-1857.12.43%
2021-06-1757.62.42%
2021-06-1657.92.43%
2021-06-1558.02.47%
2021-06-1157.82.45%
2021-06-1057.62.43%
2021-06-0957.32.45%
2021-06-0857.72.45%
2021-06-0757.22.44%
2021-06-0456.82.43%
2021-06-0358.02.49%
2021-06-0258.32.49%
2021-06-0158.82.55%
2021-05-3156.32.51%

帝寶熱門網頁

免責聲明

本網站所有資料僅供參考,如使用者依本資料交易發生交易損失需自行負責,本網站對資料內容錯誤﹑更新延誤不負任何責任。